[GLOMAC] QoQ Quarter Result on 31-Jan-2003 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 15.63%
YoY- 84.67%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 78,425 87,271 66,641 44,711 60,262 41,049 62,551 16.22%
PBT 15,283 14,930 9,945 13,252 11,777 8,151 8,453 48.25%
Tax -4,773 -4,600 -3,616 -3,843 -3,640 -2,473 -2,549 51.74%
NP 10,510 10,330 6,329 9,409 8,137 5,678 5,904 46.72%
-
NP to SH 10,510 10,330 6,329 9,409 8,137 5,678 5,904 46.72%
-
Tax Rate 31.23% 30.81% 36.36% 29.00% 30.91% 30.34% 30.15% -
Total Cost 67,915 76,941 60,312 35,302 52,125 35,371 56,647 12.81%
-
Net Worth 277,772 272,762 262,548 259,460 250,205 247,000 236,040 11.43%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - 7,498 4,501 - - 7,492 -
Div Payout % - - 118.48% 47.85% - - 126.90% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 277,772 272,762 262,548 259,460 250,205 247,000 236,040 11.43%
NOSH 149,928 149,927 149,976 150,063 150,129 149,815 149,847 0.03%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 13.40% 11.84% 9.50% 21.04% 13.50% 13.83% 9.44% -
ROE 3.78% 3.79% 2.41% 3.63% 3.25% 2.30% 2.50% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 52.31 58.21 44.43 29.79 40.14 27.40 41.74 16.19%
EPS 7.01 6.89 4.22 6.27 5.42 3.79 3.94 46.67%
DPS 0.00 0.00 5.00 3.00 0.00 0.00 5.00 -
NAPS 1.8527 1.8193 1.7506 1.729 1.6666 1.6487 1.5752 11.39%
Adjusted Per Share Value based on latest NOSH - 150,063
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 10.25 11.40 8.71 5.84 7.87 5.36 8.17 16.27%
EPS 1.37 1.35 0.83 1.23 1.06 0.74 0.77 46.67%
DPS 0.00 0.00 0.98 0.59 0.00 0.00 0.98 -
NAPS 0.3629 0.3564 0.343 0.339 0.3269 0.3227 0.3084 11.42%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.35 1.00 0.75 0.72 0.74 0.84 0.97 -
P/RPS 2.58 1.72 1.69 2.42 1.84 3.07 2.32 7.31%
P/EPS 19.26 14.51 17.77 11.48 13.65 22.16 24.62 -15.06%
EY 5.19 6.89 5.63 8.71 7.32 4.51 4.06 17.73%
DY 0.00 0.00 6.67 4.17 0.00 0.00 5.15 -
P/NAPS 0.73 0.55 0.43 0.42 0.44 0.51 0.62 11.47%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 19/12/03 29/09/03 30/06/03 28/03/03 26/12/02 23/09/02 27/06/02 -
Price 1.27 1.11 0.84 0.62 0.63 0.75 0.81 -
P/RPS 2.43 1.91 1.89 2.08 1.57 2.74 1.94 16.15%
P/EPS 18.12 16.11 19.91 9.89 11.62 19.79 20.56 -8.05%
EY 5.52 6.21 5.02 10.11 8.60 5.05 4.86 8.83%
DY 0.00 0.00 5.95 4.84 0.00 0.00 6.17 -
P/NAPS 0.69 0.61 0.48 0.36 0.38 0.45 0.51 22.25%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment